Purchase Price

$1,000,000

$100,000
$5,000,000
Nightly Rental Price

$50

$50
$1,000
Occupancy Rate

60

30
100
Annual Rental Income (ARI)
    Est. Annual Expenses
    ?

    (45% OER)

    Annual Net Income
    Monthly Expense
    Monthly Net Income
    ?

    (45% OER)

    ROI